[CSCSTEL] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[CSCSTEL] CSC STEEL HOLDINGS BERHAD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -73.54%
YoY- -173.2%
Quarter Report
Latest QR
Upcoming QR
CSCSTEL's Result
CSCSTEL's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,323,259 1,035,197 1,017,982 1,048,470 1,141,728 1,126,994 1,206,148 1.55%
PBT 76,079 82,123 69,450 -27,023 38,433 37,511 38,564 11.97%
Tax -16,269 -13,434 -14,848 5,757 -9,383 -9,505 -9,014 10.33%
NP 59,810 68,689 54,602 -21,266 29,050 28,006 29,550 12.45%
-
NP to SH 59,810 68,689 54,602 -21,266 29,050 28,006 29,550 12.45%
-
Tax Rate 21.38% 16.36% 21.38% - 24.41% 25.34% 23.37% -
Total Cost 1,263,449 966,508 963,380 1,069,736 1,112,678 1,098,988 1,176,598 1.19%
-
Net Worth 819,846 807,453 773,682 728,695 777,394 771,936 772,329 0.99%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 36,930 - 29,614 11,153 26,037 26,104 26,117 5.93%
Div Payout % 61.75% - 54.24% 0.00% 89.63% 93.21% 88.38% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 819,846 807,453 773,682 728,695 777,394 771,936 772,329 0.99%
NOSH 380,000 380,000 370,183 371,783 371,959 372,916 373,106 0.30%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.52% 6.64% 5.36% -2.03% 2.54% 2.49% 2.45% -
ROE 7.30% 8.51% 7.06% -2.92% 3.74% 3.63% 3.83% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 358.32 280.77 274.99 282.01 306.95 302.21 323.27 1.72%
EPS 16.20 18.63 14.75 -5.72 7.81 7.51 7.92 12.65%
DPS 10.00 0.00 8.00 3.00 7.00 7.00 7.00 6.11%
NAPS 2.22 2.19 2.09 1.96 2.09 2.07 2.07 1.17%
Adjusted Per Share Value based on latest NOSH - 370,864
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 348.23 272.42 267.89 275.91 300.45 296.58 317.41 1.55%
EPS 15.74 18.08 14.37 -5.60 7.64 7.37 7.78 12.44%
DPS 9.72 0.00 7.79 2.94 6.85 6.87 6.87 5.94%
NAPS 2.1575 2.1249 2.036 1.9176 2.0458 2.0314 2.0324 0.99%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.54 2.15 1.09 1.01 1.24 1.19 1.33 -
P/RPS 0.43 0.77 0.40 0.36 0.40 0.39 0.41 0.79%
P/EPS 9.51 11.54 7.39 -17.66 15.88 15.85 16.79 -9.03%
EY 10.52 8.67 13.53 -5.66 6.30 6.31 5.95 9.95%
DY 6.49 0.00 7.34 2.97 5.65 5.88 5.26 3.56%
P/NAPS 0.69 0.98 0.52 0.52 0.59 0.57 0.64 1.26%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 12/02/18 13/02/17 22/02/16 09/02/15 21/02/14 05/02/13 10/02/12 -
Price 1.51 2.11 1.28 1.00 1.30 1.19 1.43 -
P/RPS 0.42 0.75 0.47 0.35 0.42 0.39 0.44 -0.77%
P/EPS 9.32 11.33 8.68 -17.48 16.65 15.85 18.06 -10.43%
EY 10.73 8.83 11.52 -5.72 6.01 6.31 5.54 11.63%
DY 6.62 0.00 6.25 3.00 5.38 5.88 4.90 5.13%
P/NAPS 0.68 0.96 0.61 0.51 0.62 0.57 0.69 -0.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment